The WACC of Scotts Miracle-Gro Co (SMG) is 5.4%.
| Range | Selected | |
| Cost of equity | 5.40% - 7.20% | 6.30% |
| Tax rate | 22.80% - 23.90% | 23.35% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.9% - 6.0% | 5.4% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.33 | 0.41 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.40% | 7.20% |
| Tax rate | 22.80% | 23.90% |
| Debt/Equity ratio | 0.52 | 0.52 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.9% | 6.0% |
| Selected WACC | 5.4% | |